[NETX] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[NETX] NETX HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.01%
YoY- 15.33%
Quarter Report
Latest QR
Upcoming QR
NETX's Result
NETX's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 44,014 37,373 27,974 20,128 6,214 5,728 7,571 222.96%
PBT 4,391 881 -2,446 -5,798 -14,662 -16,410 -14,503 -
Tax -275 -372 -404 -212 20 20 20 -
NP 4,116 509 -2,850 -6,010 -14,642 -16,390 -14,483 -
-
NP to SH 494 -3,113 -6,472 -9,636 -14,173 -15,920 -14,012 -
-
Tax Rate 6.26% 42.22% - - - - - -
Total Cost 39,898 36,864 30,824 26,138 20,856 22,118 22,054 48.41%
-
Net Worth 56,700 51,422 51,171 30,549 9,319 13,021 14,916 143.37%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 56,700 51,422 51,171 30,549 9,319 13,021 14,916 143.37%
NOSH 630,000 571,363 568,571 339,444 186,388 186,017 186,456 125.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.35% 1.36% -10.19% -29.86% -235.63% -286.14% -191.30% -
ROE 0.87% -6.05% -12.65% -31.54% -152.08% -122.26% -93.94% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.99 6.54 4.92 5.93 3.33 3.08 4.06 43.60%
EPS 0.08 -0.54 -1.14 -2.84 -7.60 -8.56 -7.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.05 0.07 0.08 8.16%
Adjusted Per Share Value based on latest NOSH - 339,444
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.69 3.98 2.98 2.15 0.66 0.61 0.81 222.10%
EPS 0.05 -0.33 -0.69 -1.03 -1.51 -1.70 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0605 0.0548 0.0546 0.0326 0.0099 0.0139 0.0159 143.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.05 0.06 0.05 0.10 0.08 0.06 0.03 -
P/RPS 0.72 0.92 1.02 1.69 2.40 1.95 0.74 -1.80%
P/EPS 63.77 -11.01 -4.39 -3.52 -1.05 -0.70 -0.40 -
EY 1.57 -9.08 -22.77 -28.39 -95.05 -142.64 -250.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.56 1.11 1.60 0.86 0.38 29.46%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 25/05/10 25/02/10 30/11/09 27/08/09 29/05/09 -
Price 0.05 0.06 0.05 0.05 0.09 0.05 0.05 -
P/RPS 0.72 0.92 1.02 0.84 2.70 1.62 1.23 -30.00%
P/EPS 63.77 -11.01 -4.39 -1.76 -1.18 -0.58 -0.67 -
EY 1.57 -9.08 -22.77 -56.78 -84.49 -171.17 -150.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.56 0.56 1.80 0.71 0.63 -7.54%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment